XML 56 R39.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Acquisitions (Tables)
12 Months Ended
Dec. 31, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract]  
Schedule of Estimated Fair Values of the Assets Acquired and Liabilities Assumed
The consideration paid to merge with Neenah, and the fair values of the assets acquired and liabilities assumed as of the Merger date were as follows (in millions):
Final Fair Value Allocation
Adjustments
Preliminary Allocation as of
July 6, 2022
Cash and cash equivalents$55.9 $— $55.9 
Accounts receivable, net198.1 (8.5)206.6 
Inventories, net194.5 2.7 191.8 
Other current assets27.8 0.3 27.5 
Property, plant and equipment, net463.2 9.6 453.6 
Intangible assets, net236.9 17.9 219.0 
Other assets42.1 0.3 41.8 
Total assets$1,218.5 $22.3 $1,196.2 
Current debt$1.9 $— $1.9 
Accounts payable and other current liabilities198.8 (9.1)207.9 
Long-term debt22.8 — 22.8 
Deferred income tax liabilities86.7 19.0 67.7 
Other liabilities82.4 0.4 82.0 
Net assets acquired825.9 12.0 813.9 
Goodwill230.4 (12.0)242.4 
Total consideration
$1,056.3 $— $1,056.3 
Schedule of Fair Values assigned to Identifiable Intangible Assets
The following table sets forth the components of identifiable intangible assets (in millions) and their estimated useful lives (in years):
Fair Value
Weighted-Average Amortization Period (Years)
Amortizable intangible assets:
Customer relationships$202.3 14.3
Trade names14.4 20
Developed technology20.2 7
Total amortizable intangible assets$236.9 
Schedule of Net Sales and Net Income from Scapa
The unaudited supplemental pro forma financial information presented below is not necessarily indicative of consolidated results of continuing operations of the combined business had the Merger occurred as of January 1, 2022 (in millions):
Year Ended December 31,
2022
Net sales$2,238.0 
Net loss
$(13.6)